Home › 110 Valley Rd., Plymouth MA 02360 › Analyze
Property Analyzer
110 Valley Rd., Plymouth MA 02360 — $6,975,000 · 18 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
110 Valley Rd., Plymouth MA 02360
$6,975,000 · 18 units · MLS# 73350967
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $32,400 (18 units)
Acquisition & financing (one-time)
Down payment%· $1,743,750 down
Operating (recurring)
Results
Gross scheduled income$388,800/yr
Net operating income (NOI)$165,420/yr
Cap rate2.4%
GRM17.9
Loan amount$5,231,250
Mortgage (P&I)$34,804/mo
Cash invested (down + CapEx)$1,743,750
Annual cash flow$-252,224
Cash-on-cash return-14.5%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.